Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 301
Level 3
Waterfront Living Secured Residences
Rhodes — Unit 301 | 1B/1B/1C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
74ASPIRE
$995,000
3.5% gross yield
Residence Configuration
1
Bedroom
1
Bathroom
1
Car Space
77m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$995,000
NSW Stamp Duty
$39,305
Est. Weekly Rent
$680/wk
Gross Yield
3.55%
Year 1 After-Tax Cashflow
$-3,916
Est. Mortgage (80% LVR)
$1124/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.
About This Residence
With a $995,000 price point, this 1-bedroom apartment presents a strategic entry into Rhodes' market, priced competitively against the suburb's $850,000 median. Unit 301 offers a 77m² harbour-side floorplan designed for a low-maintenance professional lifestyle within a sought-after waterfront precinct. Delivering an estimated $680/week rent and a 74/100 ASPIRE Score™, it positions investors to capitalise on the suburb's robust 12.5% annual growth and strong rental demand.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
The Kensington: Luxury Living 6km from Sydney CBD
Discover why The Kensington is a standout investment: luxury residences just 6km from Sydney CBD, offering high rental y
Kensington Property Market 2026: Growth & Yield Insights
Kensington's unit market is thriving with a 6.8% growth, outpacing Sydney averages. Investors can capitalize on a strong
Kensington NSW 2033: Embrace a Vibrant Lifestyle
Discover Kensington, NSW 2033, where vibrant cafes, a tight-knit community, and seamless transport options create a uniq
Quick Summary
Property Typeproject
Level3
AspectBuilding R
Deposit (20%)$199,000
Loan Amount$796,000
Development Features
**FEATURE HIGHLIGHTS**
• **Secure your waterfront lifestyle** from $835
000 in Rhodes Peninsula — Sydney's fastest-growing connected community with 12 minutes to CBD via direct train access
• **Move in sooner** with construction already commenced by iCIRT-rated developer Deicorp
eliminating typical project delays and uncertainty
• **Walk everywhere that matters** — 2 minutes to Rhodes Train Station
direct connection to Rhodes Central shopping
and waterfront dining at Rhodes Waterside
• **Enjoy premium finishes** in meticulously designed 1-bedroom apartments featuring quality fixtures
spacious layouts
and expansive city/district views
• **Relax in your private resort** with exclusive resident-only podium garden offering open lawns
communal BBQs